[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -12.39%
YoY- -49.08%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 839,607 597,066 294,482 1,273,472 799,871 604,794 338,413 82.96%
PBT 15,637 12,428 2,547 31,833 8,066 4,976 3,097 193.44%
Tax -7,092 -4,117 -817 -12,231 -2,113 -643 -652 388.79%
NP 8,545 8,311 1,730 19,602 5,953 4,333 2,445 129.77%
-
NP to SH 287 1,714 812 3,296 3,762 2,545 1,239 -62.18%
-
Tax Rate 45.35% 33.13% 32.08% 38.42% 26.20% 12.92% 21.05% -
Total Cost 831,062 588,755 292,752 1,253,870 793,918 600,461 335,968 82.60%
-
Net Worth 215,294 219,462 217,940 198,224 197,433 198,189 195,533 6.61%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 215,294 219,462 217,940 198,224 197,433 198,189 195,533 6.61%
NOSH 242,874 234,794 232,000 211,282 205,573 200,393 190,615 17.47%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.02% 1.39% 0.59% 1.54% 0.74% 0.72% 0.72% -
ROE 0.13% 0.78% 0.37% 1.66% 1.91% 1.28% 0.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 358.00 254.29 126.93 602.74 389.09 301.80 177.54 59.40%
EPS 0.12 0.73 0.35 1.56 1.83 1.27 0.65 -67.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.918 0.9347 0.9394 0.9382 0.9604 0.989 1.0258 -7.11%
Adjusted Per Share Value based on latest NOSH - 186,400
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 104.17 74.08 36.54 158.00 99.24 75.04 41.99 82.95%
EPS 0.04 0.21 0.10 0.41 0.47 0.32 0.15 -58.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2671 0.2723 0.2704 0.2459 0.245 0.2459 0.2426 6.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.415 0.37 0.415 0.43 0.43 0.535 0.555 -
P/RPS 0.12 0.15 0.33 0.07 0.11 0.18 0.31 -46.79%
P/EPS 339.12 50.68 118.57 27.56 23.50 42.13 85.38 150.17%
EY 0.29 1.97 0.84 3.63 4.26 2.37 1.17 -60.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.44 0.46 0.45 0.54 0.54 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 26/05/15 -
Price 0.405 0.38 0.37 0.415 0.435 0.345 0.545 -
P/RPS 0.11 0.15 0.29 0.07 0.11 0.11 0.31 -49.78%
P/EPS 330.95 52.05 105.71 26.60 23.77 27.17 83.85 149.12%
EY 0.30 1.92 0.95 3.76 4.21 3.68 1.19 -59.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.39 0.44 0.45 0.35 0.53 -11.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment